Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.77% first-year return on $146k initial cash invested.
-0.77%
Cash On Cash
6%
Cap Rate
1.04
DSCR
$5,362
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$121k
Closing costs
1%
$6,072
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,362
Total Expenses
$5,455
Mortgage P&I
54%
$2,914
Property Taxes
5%
$271
Home Insurance
4%
$219
HOA
4%
$229
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590